| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | 29 062.00 | | 29 062.00 | 29 062.00 |
BX Customers and related accounts | 39 719.00 | 37 649.00 | 2 070.00 | 39 719.00 |
BZ Other receivables | 570 243.00 | | 570 243.00 | 570 243.00 |
CF Cash and cash equivalents | 10.00 | | 10.00 | 10.00 |
CJ TOTAL (II) | 639 036.00 | 37 649.00 | 601 387.00 | 639 036.00 |
CO Grand total (0 to V) | 639 036.00 | 37 649.00 | 601 387.00 | 639 036.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -42 633.00 | 45 178.00 | | -42 633.00 |
DL TOTAL (I) | -41 633.00 | 46 178.00 | | -41 633.00 |
DP Provisions for Risks | 20 000.00 | | | 20 000.00 |
DR TOTAL (IV) | 20 000.00 | | | 20 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 569 000.00 | 569 000.00 | | 569 000.00 |
DX Trade payables and related accounts | 18 449.00 | 21 689.00 | | 18 449.00 |
DY Tax and social security liabilities | 2 070.00 | 2 070.00 | | 2 070.00 |
EA Other liabilities | 33 500.00 | 37 571.00 | | 33 500.00 |
EC TOTAL (IV) | 623 020.00 | 630 331.00 | | 623 020.00 |
EE Grand total (I to V) | 601 387.00 | 676 509.00 | | 601 387.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FM Inventory production | | | -1 878.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | -1 878.00 | |
FW Other purchases and external expenses | | | 474.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 38 824.00 | |
GE Other Expenses | | | 1 455.00 | |
GF Total Operating Expenses (II) | | | 40 754.00 | |
GG - OPERATING RESULT (I - II) | | | -42 632.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -42 633.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | -1 878.00 | 1 193.00 | | -1 878.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 754.00 | -43 984.00 | | 40 754.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -42 633.00 | 45 178.00 | | -42 633.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | | 20 000.00 | | |
6T Receivables | 18 825.00 | 18 825.00 | | 18 825.00 |
7B Total provisions for depreciation | 18 825.00 | 18 825.00 | | 18 825.00 |
7C Grand total | 18 825.00 | 38 825.00 | | 18 825.00 |
UE of which provisions and reversals: - Operating | | 38 825.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 569 000.00 | 569 000.00 | | 569 000.00 |
8B Suppliers and Related Accounts | 18 449.00 | 18 449.00 | | 18 449.00 |
8K Other liabilities (including liabilities related to repo transactions) | 33 500.00 | 33 500.00 | | 33 500.00 |
UX Other trade receivables | 39 719.00 | 39 719.00 | | 39 719.00 |
VB VAT | 3 064.00 | 3 064.00 | | 3 064.00 |
VC Group and associates | 567 179.00 | 567 179.00 | | 567 179.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 609 963.00 | 609 963.00 | | 609 963.00 |
VW VAT | 2 070.00 | 2 070.00 | | 2 070.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 623 020.00 | 623 020.00 | | 623 020.00 |
